| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 8 205 108.00 | 2 532 477.00 | 5 672 631.00 | 8 205 108.00 |
AR Technical installations, industrial equipment and tools | 107 365.00 | 71 039.00 | 36 325.00 | 107 365.00 |
BJ TOTAL (I) | 8 312 473.00 | 2 603 516.00 | 5 708 956.00 | 8 312 473.00 |
BX Customers and related accounts | 53 837.00 | | 53 837.00 | 53 837.00 |
BZ Other receivables | 2 504.00 | | 2 504.00 | 2 504.00 |
CF Cash and cash equivalents | 29 375.00 | | 29 375.00 | 29 375.00 |
CJ TOTAL (II) | 85 717.00 | | 85 717.00 | 85 717.00 |
CO Grand total (0 to V) | 8 398 191.00 | 2 603 516.00 | 5 794 674.00 | 8 398 191.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 222 103.00 | 2 222 103.00 | | 2 222 103.00 |
DH Retained earnings | -2 055 806.00 | -1 959 961.00 | | -2 055 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -236 674.00 | -95 845.00 | | -236 674.00 |
DJ Investment subsidies | 2 008 287.00 | 2 166 007.00 | | 2 008 287.00 |
DL TOTAL (I) | 1 937 909.00 | 2 332 304.00 | | 1 937 909.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 820 367.00 | 3 868 686.00 | | 3 820 367.00 |
DX Trade payables and related accounts | 31 790.00 | 26 601.00 | | 31 790.00 |
DY Tax and social security liabilities | 4 218.00 | 5 130.00 | | 4 218.00 |
EA Other liabilities | 388.00 | 388.00 | | 388.00 |
EC TOTAL (IV) | 3 856 764.00 | 3 900 806.00 | | 3 856 764.00 |
EE Grand total (I to V) | 5 794 674.00 | 6 233 111.00 | | 5 794 674.00 |
EG Accrued income and payables due within one year | 122 680.00 | 422 822.00 | | 122 680.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 228 215.00 | | 228 215.00 | 228 215.00 |
FJ Net sales | 228 215.00 | | 228 215.00 | 228 215.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 208.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 243 423.00 | |
FW Other purchases and external expenses | | | 5 999.00 | |
FX Taxes, duties, and similar payments | | | 15 208.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 441 981.00 | |
GF Total Operating Expenses (II) | | | 463 189.00 | |
GG - OPERATING RESULT (I - II) | | | -219 765.00 | |
GR Interest and similar expenses | | | 174 628.00 | |
GU Total financial expenses (VI) | | | 174 628.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -174 628.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -394 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 157 720.00 | 65 165.00 | | 157 720.00 |
HD Total exceptional income (VII) | 157 720.00 | 65 165.00 | | 157 720.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 157 720.00 | 65 165.00 | | 157 720.00 |
HL TOTAL REVENUE (I + III + V + VII) | 401 143.00 | 163 638.00 | | 401 143.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 637 817.00 | 259 483.00 | | 637 817.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -236 674.00 | -95 845.00 | | -236 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 161 535.00 | 441 981.00 | | 2 161 535.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 161 535.00 | 441 981.00 | | 2 161 535.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 820 368.00 | 86 284.00 | 3 734 084.00 | 3 820 368.00 |
8B Suppliers and Related Accounts | 31 790.00 | 31 790.00 | | 31 790.00 |
8K Other liabilities (including liabilities related to repo transactions) | 388.00 | 388.00 | | 388.00 |
UX Other trade receivables | 53 838.00 | 53 838.00 | | 53 838.00 |
VB VAT | 2 505.00 | 2 505.00 | | 2 505.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 343.00 | 56 343.00 | | 56 343.00 |
VW VAT | 4 218.00 | 4 218.00 | | 4 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 856 764.00 | 122 680.00 | 3 734 084.00 | 3 856 764.00 |
